[COCOLND] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 69.72%
YoY- -16.17%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 194,951 188,326 188,110 187,500 164,998 122,593 103,814 11.06%
PBT 35,271 30,264 17,582 19,157 22,007 11,823 6,721 31.79%
Tax -8,371 -8,134 -5,510 -5,070 -5,203 -1,348 -1,188 38.41%
NP 26,900 22,130 12,072 14,087 16,804 10,475 5,533 30.12%
-
NP to SH 26,900 22,130 12,072 14,087 16,804 10,475 5,533 30.12%
-
Tax Rate 23.73% 26.88% 31.34% 26.47% 23.64% 11.40% 17.68% -
Total Cost 168,051 166,196 176,038 173,413 148,194 112,118 98,281 9.34%
-
Net Worth 221,936 236,739 216,368 207,615 200,824 183,741 117,093 11.23%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - 42,887 8,586 8,579 8,582 4,293 3,216 -
Div Payout % - 193.80% 71.12% 60.90% 51.07% 40.98% 58.14% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 221,936 236,739 216,368 207,615 200,824 183,741 117,093 11.23%
NOSH 228,800 171,550 171,721 171,583 171,644 171,721 128,674 10.05%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 13.80% 11.75% 6.42% 7.51% 10.18% 8.54% 5.33% -
ROE 12.12% 9.35% 5.58% 6.79% 8.37% 5.70% 4.73% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 85.21 109.78 109.54 109.28 96.13 71.39 80.68 0.91%
EPS 11.76 12.90 7.03 8.21 9.79 6.10 4.30 18.23%
DPS 0.00 25.00 5.00 5.00 5.00 2.50 2.50 -
NAPS 0.97 1.38 1.26 1.21 1.17 1.07 0.91 1.06%
Adjusted Per Share Value based on latest NOSH - 171,721
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 42.60 41.16 41.11 40.97 36.06 26.79 22.69 11.05%
EPS 5.88 4.84 2.64 3.08 3.67 2.29 1.21 30.11%
DPS 0.00 9.37 1.88 1.87 1.88 0.94 0.70 -
NAPS 0.485 0.5174 0.4728 0.4537 0.4389 0.4015 0.2559 11.23%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.94 2.52 1.68 2.20 2.56 1.95 2.63 -
P/RPS 2.28 2.30 1.53 2.01 2.66 2.73 3.26 -5.77%
P/EPS 16.50 19.53 23.90 26.80 26.15 31.97 61.16 -19.60%
EY 6.06 5.12 4.18 3.73 3.82 3.13 1.63 24.44%
DY 0.00 9.92 2.98 2.27 1.95 1.28 0.95 -
P/NAPS 2.00 1.83 1.33 1.82 2.19 1.82 2.89 -5.94%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 25/11/15 24/11/14 25/11/13 26/11/12 22/11/11 22/11/10 -
Price 1.97 2.04 1.71 2.16 2.36 2.00 2.45 -
P/RPS 2.31 1.86 1.56 1.98 2.46 2.80 3.04 -4.46%
P/EPS 16.76 15.81 24.32 26.31 24.11 32.79 56.98 -18.43%
EY 5.97 6.32 4.11 3.80 4.15 3.05 1.76 22.55%
DY 0.00 12.25 2.92 2.31 2.12 1.25 1.02 -
P/NAPS 2.03 1.48 1.36 1.79 2.02 1.87 2.69 -4.57%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment